close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar122Point36
Implied share price

Buy Undervalued by 72.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ESRX
Express Scripts, Inc.
CVS
CVS Caremark Corporation
Change
WAG
Walgreen Company
Change
MHS
Medco Health Solutions Inc.
Change
SC
Shoppers Drug Mart Corporation
Change
11.8 7.54 10.5 13.85 10.12 11.2
All amounts in millions
from last financial year
         
Implied Share Price $122.36 $104.61 $67.12 $84.00 $64.36
Market Cap 44,764 96,567 87,213 27,285 12,614
Net Debt 12,406 24,917 11,383 4,812 1,078
Enterprise Value (EV) 57,169 121,484 98,596 32,097 13,262
Revenue 101,751 153,290 103,444 70,063 11,057
EBITDA 7,586 11,565 7,121 3,170 1,183
Percent 7.5 % 7.5 % 6.9 % 4.5 % 10.7 %
EBIT 5,227 9,454 5,341 2,665 858
Percent 5.1 % 6.2 % 5.2 % 3.8 % 7.8 %
Balance Sheet          
Total Assets 53,243 92,437 68,782 16,962 7,624
Total Liabilities 35,870 55,241 37,921 12,953 3,109
Shareholders Equity 17,372 37,196 30,861 4,009 4,515.681

Comments

No comments yet. Login to comment.